[SCIPACK] YoY Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
02-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -36.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Revenue 213,916 180,315 156,678 152,564 0 94,116 89,699 14.09%
PBT 16,199 9,058 17,183 14,955 0 7,435 8,073 11.14%
Tax -3,564 407 -4,351 -3,651 0 -1,667 -1,565 13.30%
NP 12,635 9,465 12,832 11,304 0 5,768 6,508 10.59%
-
NP to SH 12,275 9,800 12,788 10,976 0 5,768 6,508 10.10%
-
Tax Rate 22.00% -4.49% 25.32% 24.41% - 22.42% 19.39% -
Total Cost 201,281 170,850 143,846 141,260 0 88,348 83,191 14.35%
-
Net Worth 378,670 284,813 265,152 216,049 0 193,613 183,208 11.64%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Div - 8,184 - - - 3,599 3,964 -
Div Payout % - 83.51% - - - 62.41% 60.92% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Net Worth 378,670 284,813 265,152 216,049 0 193,613 183,208 11.64%
NOSH 351,171 327,922 327,899 327,898 327,372 273,246 273,445 3.86%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
NP Margin 5.91% 5.25% 8.19% 7.41% 0.00% 6.13% 7.26% -
ROE 3.24% 3.44% 4.82% 5.08% 0.00% 2.98% 3.55% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
RPS 61.01 55.08 47.86 46.61 0.00 34.51 32.80 9.87%
EPS 3.50 2.99 3.91 3.35 0.00 2.12 2.38 6.02%
DPS 0.00 2.50 0.00 0.00 0.00 1.32 1.45 -
NAPS 1.08 0.87 0.81 0.66 0.00 0.71 0.67 7.51%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
RPS 60.92 51.35 44.62 43.44 0.00 26.80 25.54 14.10%
EPS 3.50 2.79 3.64 3.13 0.00 1.64 1.85 10.15%
DPS 0.00 2.33 0.00 0.00 0.00 1.03 1.13 -
NAPS 1.0783 0.811 0.7551 0.6152 0.00 0.5513 0.5217 11.64%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 31/03/16 -
Price 2.11 2.71 2.61 2.05 1.94 2.46 2.17 -
P/RPS 3.46 4.92 5.45 4.40 0.00 7.13 6.62 -9.37%
P/EPS 60.27 90.53 66.81 61.14 0.00 116.30 91.18 -6.08%
EY 1.66 1.10 1.50 1.64 0.00 0.86 1.10 6.44%
DY 0.00 0.92 0.00 0.00 0.00 0.54 0.67 -
P/NAPS 1.95 3.11 3.22 3.11 0.00 3.46 3.24 -7.41%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Date 06/12/22 07/12/21 16/12/20 02/12/19 - 04/05/17 05/05/16 -
Price 2.34 2.60 2.65 2.27 0.00 2.55 2.07 -
P/RPS 3.84 4.72 5.54 4.87 0.00 7.39 6.31 -7.26%
P/EPS 66.84 86.85 67.84 67.70 0.00 120.56 86.97 -3.91%
EY 1.50 1.15 1.47 1.48 0.00 0.83 1.15 4.11%
DY 0.00 0.96 0.00 0.00 0.00 0.52 0.70 -
P/NAPS 2.17 2.99 3.27 3.44 0.00 3.59 3.09 -5.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment